人寿保险利益演示表_071207

0 基本保额 50000 交费年期 10 投保年龄 0，女 年交保费 14095 保单周年 客户年龄 基本保险金额 累积生存金领取(含祝寿金) 身故保险金 含低档红利 含中档红利 含高档红利 不含分红 含中档红利 按中档红利 1 1 50,077 50,126 50,175 0.0 0.0 14,256 2 2 50,231 50,376 50,526 5,000 5,038 28,591 3 3 50,437 50,715 51,004 5,000 5,038 43,041 4 4 50,722 51,184 51,666 10,000 10,156 57,806 5 5 51,068 51,756 52,480 10,000 10,156 72,885 6 6 51,492 52,462 53,487 15,000 15,402 88,477 7 7 51,987 53,288 54,673 15,000 15,402 104,596 8 8 52,562 54,252 56,060 20,000 20,827 121,458 9 9 53,216 55,354 57,656 20,000 20,827 139,077 10 10 53,951 56,597 59,462 25,000 26,487 157,702 11 11 54,699 57,875 61,338 25,000 26,487 161,216 12 12 55,455 59,175 63,259 30,000 32,404 164,890 13 13 56,225 60,513 65,260 30,000 32,404 168,569 14 14 57,002 61,872 67,303 35,000 38,592 172,413 15 15 57,794 63,274 69,436 35,000 38,592 176,263 16 16 58,593 64,695 71,611 40,000 45,061 180,287 17 17 59,408 66,163 73,885 40,000 45,061 184,314 18 18 60,230 67,649 76,199 45,000 51,826 188,526 19 19 61,068 69,187 78,624 45,000 51,826 192,743 20 20 61,912 70,741 81,086 50,000 58,900 197,150 21 21 62,776 72,351 83,671 50,000 58,900 201,562 22 22 63,643 73,976 86,291 55,000 66,297 206,175 23 23 64,532 75,662 89,046 55,000 66,297 210,793 24 24 65,424 77,361 91,835 60,000 74,034 215,620 25 25 66,337 79,126 94,771 60,000 74,034 220,452 26 26 67,254 80,904 97,739 65,000 82,124 225,504 27 27 68,195 82,752 100,868 65,000 82,124 230,563 28 28 69,137 84,611 104,027 70,000 90,585 235,850 29 29 70,105 86,546 107,362 70,000 90,585 241,143 30 30 71,074 88,490 110,725 75,000 99,434 246,676 31 31 72,069 90,516 114,278 75,000 99,434 252,215 32 32 73,065 92,549 117,857 80,000 108,689 258,006 33 33 74,089 94,670 121,644 80,000 108,689 263,803 34 34 75,113 96,796 125,454 85,000 118,368 269,862 35 35 76,167 99,017 129,488 85,000 118,368 275,929 36 36 77,220 101,241 133,544 90,000 128,492 282,271 37 37 78,304 103,566 137,843 90,000 128,492 288,622 38 38 79,386 105,892 142,160 95,000 139,082 295,258 39 39 80,501 108,326 146,740 95,000 139,082 301,904 40 40 81,614 110,759 151,336 100,000 150,157 308,847 41 41 82,761 113,306 156,215 100,000 150,157 315,803 42 42 83,905 115,851 161,108 105,000 161,743 323,070 43 43 85,085 118,518 166,306 105,000 161,743 330,350 44 44 86,261 121,180 171,515 110,000 173,861 337,954 45 45 87,475 123,971 177,052 110,000 173,861 345,573 46 46 88,684 126,755 182,598 115,000 186,536 353,530 47 47 89,933 129,676 188,496 115,000 186,536 361,504 48 48 91,176 132,589 194,400 120,000 199,795 369,830 49 49 92,461 135,647 200,683 120,000 199,795 378,176 50 50 93,739 138,693 206,969 125,000 213,664 386,889 51 51 95,061 141,893 213,661 125,000 213,664 395,623 52 52 96,375 145,081 220,354 130,000 228,172 404,740 53 53 97,734 148,430 227,482 130,000 228,172 413,882 54 54 99,085 151,764 234,608 135,000 243,349 423,422 55 55 100,483 155,269 242,200 135,000 243,349 432,991 56 56 101,873 158,757 249,788 140,000 259,224 442,974 57 57 103,311 162,425 257,874 140,000 259,224 452,988 58 58 104,739 166,075 265,953 145,000 275,832 463,433 59 59 106,219 169,914 274,565 145,000 275,832 473,916 60 60 107,688 173,732 283,169 150,000 293,205 484,846 61 61 109,209 177,749 292,341 150,000 293,205 495,818 62 62 110,720 181,743 301,502 155,000 311,379 507,255 63 63 112,285 185,948 311,270 155,000 311,379 518,738 64 64 113,838 190,127 321,026 160,000 330,392 530,705 65 65 115,448 194,527 331,430 160,000 330,392 542,725 66 66 117,045 198,899 341,818 165,000 350,282 555,247 67 67 118,701 203,504 352,898 165,000 350,282 567,828 68 68 120,344 208,079 363,961 170,000 371,090 580,931 69 69 122,047 212,897 375,762 170,000 371,090 594,100 70 70 123,736 217,684 387,543 175,000 392,858 607,811 71 71 125,488 222,727 400,111 175,000 392,858 621,593 72 72 127,225 227,735 412,657 180,000 415,631 635,942 73 73 129,027 233,013 426,042 180,000 415,631 650,367 74 74 130,813 238,252 439,403 185,000 439,457 665,382 75 75 132,667 243,775 453,658 185,000 439,457 680,480 76 76 134,503 249,257 467,885 190,000 464,382 696,191 77 77 136,410 255,037 483,067 190,000 464,382 711,994 78 78 138,298 260,772 498,217 195,000 490,460 728,434 79 79 140,260 266,820 514,384 195,000 490,460 744,974 80 80 142,201 272,820 530,514 200,000 517,742 762,176 81 81 144,218 279,148 547,728 200,000 517,742 779,488 82 82 146,213 285,423 564,899 205,000 546,284 797,486 83 83 148,287 292,042 583,224 205,000 546,284 815,603 84 84 150,337 298,603 601,498 210,000 576,144 834,433 85 85 152,469 305,524 620,997 210,000 576,144 853,392 86 86 154,575 312,381 640,433 215,000 607,382 873,090 87 87 156,764 319,612 661,167 215,000 607,382 892,924 88 88 158,925 326,770 681,817 360,950 1,573,761 913,52230 基本保额 50000 交费年期 5 投保年龄 30，男 年交保费 28165 保单周年 客户年龄 基本保险金额 累积生存金领取(含祝寿金) 身故保险金 含低档红利 含中档红利 含高档红利 不含分红 含中档红利 按中档红利 1 31 50,135 50,221 50,311 0.0 0.0 28,469 2 32 50,403 50,663 50,934 5,000 5,066 57,201 3 33 50,791 51,306 51,847 5,000 5,066 86,505 4 34 51,314 52,177 53,086 10,000 10,284 116,837 5 35 51,973 53,277 54,660 10,000 10,284 148,487 6 36 52,639 54,399 56,277 15,000 15,724 151,653 7 37 53,315 55,548 57,950 15,000 15,724 154,821 8 38 53,998 56,717 59,664 20,000 21,396 158,126 9 39 54,692 57,917 61,441 20,000 21,396 161,433 10 40 55,393 59,136 63,258 25,000 27,309 164,882 11 41 56,106 60,390 65,146 25,000 27,309 168,332 12 42 56,825 61,661 67,073 30,000 33,475 171,933 13 43 57,557 62,970 69,079 30,000 33,475 175,533 14 44 58,295 64,295 71,122 35,000 39,905 179,290 15 45 59,046 65,662 73,253 35,000 39,905 183,048 16 46 59,803 67,044 75,420 40,000 46,609 186,969 17 47 60,575 68,471 77,683 40,000 46,609 190,890 18 48 61,351 69,912 79,981 45,000 53,600 194,982 19 49 62,144 71,402 82,385 45,000 53,600 199,075 20 50 62,941 72,905 84,822 50,000 60,891 203,344 21 51 63,754 74,460 87,375 50,000 60,891 207,617 22 52 64,572 76,028 89,960 55,000 68,494 212,071 23 53 65,407 77,652 92,671 55,000 68,494 216,531 24 54 66,246 79,287 95,413 60,000 76,422 221,179 25 55 67,103 80,982 98,292 60,000 76,422 225,834 26 56 67,964 82,687 101,200 65,000 84,691 230,685 27 57 68,845 84,457 104,257 65,000 84,691 235,542 28 58 69,727 86,236 107,342 70,000 93,314 240,605 29 59 70,632 88,083 110,588 70,000 93,314 245,675 30 60 71,537 89,938 113,861 75,000 102,308 250,958 31 61 72,466 91,867 117,307 75,000 102,308 256,249 32 62 73,395 93,802 120,780 80,000 111,688 261,761 33 63 74,349 95,816 124,440 80,000 111,688 267,285 34 64 75,302 97,834 128,123 85,000 121,472 273,038 35 65 76,282 99,936 132,010 85,000 121,472 278,802 36 66 77,260 102,042 135,918 90,000 131,676 284,806 37 67 78,265 104,236 140,044 90,000 131,676 290,822 38 68 79,270 106,433 144,191 95,000 142,319 297,087 39 69 80,302 108,723 148,572 95,000 142,319 303,367 40 70 81,332 111,015 152,972 100,000 153,421 309,904 41 71 82,392 113,406 157,624 100,000 153,421 316,459 42 72 83,449 115,797 162,292 105,000 165,000 323,281 43 73 84,538 118,293 167,231 105,000 165,000 330,123 44 74 85,623 120,786 172,185 110,000 177,079 337,242 45 75 86,740 123,392 177,428 110,000 177,079 344,382 46 76 87,853 125,993 182,684 115,000 189,678 351,811 47 77 89,000 128,713 188,250 115,000 189,678 359,264 48 78 90,143 131,427 193,827 120,000 202,821 367,017 49 79 91,320 134,265 199,735 120,000 202,821 374,796 50 80 92,492 137,095 205,651 125,000 216,530 382,884 51 81 93,701 140,057 211,923 125,000 216,530 391,002 52 82 94,903 143,009 218,198 130,000 230,831 399,442 53 83 96,144 146,099 224,852 130,000 230,831 407,914 54 84 97,376 149,176 231,505 135,000 245,749 416,720 55 85 98,649 152,398 238,562 135,000 245,749 425,560 56 86 99,912 155,603 245,611 140,000 261,309 434,745 57 87 101,216 158,960 253,088 140,000 261,309 443,966 58 88 102,508 162,294 260,547 285,825 740,472 453,54435 基本保额 50000 交费年期 5 投保年龄 35，男 年交保费 28850 保单周年 客户年龄 基本保险金额 累积生存金领取(含祝寿金) 身故保险金 含低档红利 含中档红利 含高档红利 不含分红 含中档红利 按中档红利 1 36 50,136 50,221 50,310 0.0 0.0 29,161 2 37 50,405 50,663 50,931 5,000 5,066 58,592 3 38 50,796 51,306 51,842 5,000 5,066 88,609 4 39 51,322 52,177 53,077 10,000 10,284 119,679 5 40 51,984 53,276 54,646 10,000 10,284 152,099 6 41 52,654 54,397 56,257 15,000 15,724 155,341 7 42 53,334 55,546 57,924 15,000 15,724 158,586 8 43 54,021 56,714 59,632 20,000 21,395 161,970 9 44 54,719 57,913 61,402 20,000 21,395 165,355 10 45 55,424 59,132 63,213 25,000 27,308 168,886 11 46 56,141 60,384 65,093 25,000 27,308 172,420 12 47 56,865 61,655 67,012 30,000 33,474 176,105 13 48 57,601 62,962 69,010 30,000 33,474 179,793 14 49 58,344 64,287 71,045 35,000 39,902 183,638 15 50 59,100 65,652 73,166 35,000 39,902 187,487 16 51 59,862 67,034 75,323 40,000 46,606 191,500 17 52 60,638 68,459 77,576 40,000 46,606 195,517 18 53 61,420 69,900 79,863 45,000 53,596 199,705 19 54 62,218 71,388 82,255 45,000 53,596 203,897 20 55 63,019 72,890 84,681 50,000 60,885 208,266 21 56 63,839 74,444 87,220 50,000 60,885 212,642 22 57 64,661 76,011 89,793 55,000 68,486 217,201 23 58 65,503 77,633 92,489 55,000 68,486 221,769 24 59 66,347 79,267 95,218 60,000 76,412 226,527 25 60 67,211 80,960 98,080 60,000 76,412 231,293 26 61 68,078 82,664 100,974 65,000 84,679 236,259 27 62 68,965 84,432 104,014 65,000 84,679 241,232 28 63 69,854 86,210 107,083 70,000 93,300 246,414 29 64 70,765 88,056 110,310 70,000 93,300 251,607 30 65 71,678 89,910 113,566 75,000 102,291 257,013 31 66 72,614 91,837 116,992 75,000 102,291 262,433 32 67 73,550 93,771 120,445 80,000 111,668 268,076 33 68 74,511 95,783 124,083 80,000 111,668 273,731 34 69 75,473 97,801 127,746 85,000 121,448 279,620 35 70 76,459 99,901 131,608 85,000 121,448 285,523 36 71 77,446 102,006 135,494 90,000 131,648 291,668 37 72 78,460 104,198 139,593 90,000 131,648 297,830 38 73 79,472 106,394 143,716 95,000 142,288 304,241 39 74 80,513 108,682 148,068 95,000 142,288 310,674 40 75 81,552 110,973 152,441 100,000 153,385 317,365 41 76 82,621 113,362 157,062 100,000 153,385 324,077 42 77 83,688 115,751 161,701 105,000 164,960 331,059 43 78 84,785 118,245 166,606 105,000 164,960 338,066 44 79 85,880 120,737 171,527 110,000 177,034 345,350 45 80 87,007 123,340 176,733 110,000 177,034 352,663 46 81 88,130 125,940 181,953 115,000 189,628 360,265 47 82 89,287 128,657 187,478 115,000 189,628 367,896 48 83 90,439 131,368 193,015 120,000 202,764 375,830 49 84 91,627 134,202 198,877 120,000 202,764 383,794 50 85 92,809 137,028 204,746 125,000 216,467 392,070 51 86 94,028 139,985 210,964 125,000 216,467 400,380 52 87 95,239 142,929 217,182 130,000 230,760 409,015 53 88 96,489 146,010 223,771 274,250 657,332 417,68340 基本保额 50000 交费年期 3 投保年龄 40，男 年交保费 47835 保单周年 客户年龄 基本保险金额 累积生存金领取(含祝寿金) 身故保险金 含低档红利 含中档红利 含高档红利 不含分红 含中档红利 按中档红利 1 41 50,229 50,368 50,511 0.0 0.0 48,361 2 42 50,685 51,102 51,536 5,000 5,110 97,449 3 43 51,365 52,203 53,080 5,000 5,110 148,251 4 44 52,054 53,326 54,668 10,000 10,443 151,484 5 45 52,754 54,477 56,310 10,000 10,443 154,720 6 46 53,461 55,650 57,995 15,000 16,008 158,096 7 47 54,180 56,853 59,740 15,000 16,008 161,477 8 48 54,907 58,076 61,528 20,000 21,815 165,003 9 49 55,647 59,334 63,383 20,000 21,815 168,534 10 50 56,393 60,611 65,280 25,000 27,876 172,219 11 51 57,153 61,925 67,252 25,000 27,876 175,909 12 52 57,920 63,258 69,265 30,000 34,202 179,756 13 53 58,702 64,632 71,361 30,000 34,202 183,610 14 54 59,489 66,023 73,497 35,000 40,805 187,630 15 55 60,293 67,459 75,726 35,000 40,805 191,655 16 56 61,102 68,911 77,992 40,000 47,696 195,855 17 57 61,928 70,412 80,360 40,000 47,696 200,060 18 58 62,759 71,928 82,766 45,000 54,888 204,447 19 59 63,608 73,496 85,283 45,000 54,888 208,841 20 60 64,461 75,078 87,836 50,000 62,396 213,421 21 61 65,334 76,717 90,511 50,000 62,396 218,012 22 62 66,211 78,369 93,221 55,000 70,233 222,798 23 63 67,109 80,082 96,064 55,000 70,233 227,593 24 64 68,010 81,807 98,940 60,000 78,414 232,591 25 65 68,933 83,597 101,962 60,000 78,414 237,602 26 66 69,858 85,398 105,015 65,000 86,953 242,824 27 67 70,807 87,268 108,226 65,000 86,953 248,059 28 68 71,758 89,148 111,467 70,000 95,868 253,512 29 69 72,733 91,103 114,879 70,000 95,868 258,982 30 70 73,710 93,066 118,320 75,000 105,175 264,678 31 71 74,713 95,108 121,945 75,000 105,175 270,392 32 72 75,716 97,158 125,599 80,000 114,891 276,342 33 73 76,747 99,292 129,451 80,000 114,891 282,312 34 74 77,778 101,432 133,330 85,000 125,034 288,527 35 75 78,838 103,662 137,422 85,000 125,034 294,763 36 76 79,897 105,897 141,540 90,000 135,624 301,255 37 77 80,987 108,227 145,888 90,000 135,624 307,771 38 78 82,075 110,560 150,260 95,000 146,680 314,552 39 79 83,195 112,995 154,879 95,000 146,680 321,359 40 80 84,312 115,430 159,520 100,000 158,222 328,442 41 81 85,463 117,973 164,426 100,000 158,222 335,551 42 82 86,611 120,515 169,351 105,000 170,274 342,947 43 83 87,793 123,171 174,561 105,000 170,274 350,376 44 84 88,971 125,823 179,786 110,000 182,856 358,101 45 85 90,186 128,595 185,315 110,000 182,856 365,858 46 86 91,394 131,360 190,854 115,000 195,992 373,923 47 87 92,641 134,250 196,716 115,000 195,992 382,024 48 88 93,879 137,129 202,580 263,505 608,407 390,441